[VIS] YoY Cumulative Quarter Result on 31-Oct-2020 [#4]

Stock
[VIS] VISDYNAMICS HOLDINGS BHD
Announcement Date
21-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2020
Quarter
31-Oct-2020 [#4]
Profit Trend
QoQ- 273.23%
YoY- -51.76%
Quarter Report
Latest QR
Upcoming QR
VIS's Result
VIS's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 26,649 51,084 47,881 26,270 33,247 41,394 31,976 -2.99%
PBT 3,900 16,403 12,513 2,917 5,973 10,335 7,702 -10.71%
Tax -1,064 -3,688 -2,909 -471 -903 -2,166 -1,063 0.01%
NP 2,836 12,715 9,604 2,446 5,070 8,169 6,639 -13.21%
-
NP to SH 2,836 12,715 9,604 2,446 5,070 8,169 6,639 -13.21%
-
Tax Rate 27.28% 22.48% 23.25% 16.15% 15.12% 20.96% 13.80% -
Total Cost 23,813 38,369 38,277 23,824 28,177 33,225 25,337 -1.02%
-
Net Worth 68,327 66,435 55,806 46,158 43,983 40,529 30,999 14.07%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div 2,627 2,622 - - 3,383 - 553 29.63%
Div Payout % 92.67% 20.62% - - 66.73% - 8.34% -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 68,327 66,435 55,806 46,158 43,983 40,529 30,999 14.07%
NOSH 262,798 174,829 174,396 170,957 169,169 168,961 110,713 15.48%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 10.64% 24.89% 20.06% 9.31% 15.25% 19.73% 20.76% -
ROE 4.15% 19.14% 17.21% 5.30% 11.53% 20.16% 21.42% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 10.14 29.22 27.46 15.37 19.65 24.51 28.88 -16.00%
EPS 1.33 7.28 5.55 1.44 3.00 4.91 6.00 -22.19%
DPS 1.00 1.50 0.00 0.00 2.00 0.00 0.50 12.24%
NAPS 0.26 0.38 0.32 0.27 0.26 0.24 0.28 -1.22%
Adjusted Per Share Value based on latest NOSH - 170,957
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 10.18 19.51 18.29 10.03 12.70 15.81 12.21 -2.98%
EPS 1.08 4.86 3.67 0.93 1.94 3.12 2.54 -13.27%
DPS 1.00 1.00 0.00 0.00 1.29 0.00 0.21 29.69%
NAPS 0.2609 0.2537 0.2131 0.1763 0.168 0.1548 0.1184 14.06%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.40 0.575 1.49 0.435 0.44 0.52 1.15 -
P/RPS 3.94 1.97 5.43 2.83 2.24 2.12 3.98 -0.16%
P/EPS 37.07 7.91 27.06 30.40 14.68 10.75 19.18 11.60%
EY 2.70 12.65 3.70 3.29 6.81 9.30 5.21 -10.37%
DY 2.50 2.61 0.00 0.00 4.55 0.00 0.43 34.07%
P/NAPS 1.54 1.51 4.66 1.61 1.69 2.17 4.11 -15.08%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 21/12/23 27/12/22 22/12/21 21/12/20 20/12/19 21/12/18 18/12/17 -
Price 0.405 0.655 1.35 0.515 0.415 0.435 0.61 -
P/RPS 3.99 2.24 4.92 3.35 2.11 1.77 2.11 11.19%
P/EPS 37.53 9.01 24.51 35.99 13.85 8.99 10.17 24.29%
EY 2.66 11.10 4.08 2.78 7.22 11.12 9.83 -19.56%
DY 2.47 2.29 0.00 0.00 4.82 0.00 0.82 20.16%
P/NAPS 1.56 1.72 4.22 1.91 1.60 1.81 2.18 -5.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment